| Date | Loan to pay (kr) | Loan paid (%) | Amortization (kr) | Amortization (%) | Interest (%) | Interest (kr) | Pay per month (kr) |
|---|---|---|---|---|---|---|---|
| Jan 2025 | 1'356'275 | 12.50 | 2'583 | 2.29 | 3.37 | 3'816 | 6'399 |
| Dec 2024 | 1'358'858 | 12.33 | 2'583 | 2.28 | 4.12 | 4'674 | 7'257 |
| Nov 2024 | 1'361'441 | 12.17 | 2'583 | 2.28 | 4.12 | 4'683 | 7'266 |
| Oct 2024 | 1'364'024 | 12.00 | 2'583 | 2.27 | 4.32 | 4'920 | 7'503 |
| Sep 2024 | 1'366'607 | 11.83 | 2'583 | 2.27 | 4.72 | 5'385 | 7'968 |
| Aug 2024 | 1'369'190 | 11.67 | 2'583 | 2.26 | 4.72 | 5'396 | 7'979 |
| Jul 2024 | 1'371'773 | 11.50 | 2'583 | 2.26 | 4.72 | 5'406 | 7'989 |
| Jun 2024 | 1'374'356 | 11.33 | 2'583 | 2.26 | 4.97 | 5'703 | 8'286 |
| May 2024 | 1'376'939 | 11.17 | 2'583 | 2.25 | 4.97 | 5'714 | 8'297 |
| Apr 2024 | 1'379'522 | 11.00 | 2'583 | 2.25 | 4.97 | 5'724 | 8'307 |
| Mar 2024 | 1'382'105 | 10.83 | 2'583 | 2.24 | 4.97 | 5'735 | 8'318 |
| Feb 2024 | 1'384'688 | 10.67 | 2'583 | 2.24 | 4.97 | 5'746 | 8'329 |
| Jan 2024 | 1'387'271 | 10.50 | 2'583 | 2.23 | 4.97 | 5'756 | 8'339 |
| Dec 2023 | 1'389'854 | 10.33 | 2'583 | 2.23 | 4.99 | 5'790 | 8'373 |
| Nov 2023 | 1'392'437 | 10.17 | 2'583 | 2.23 | 4.99 | 5'801 | 8'384 |
| Oct 2023 | 1'395'020 | 10.00 | 2'583 | 2.22 | 4.99 | 5'812 | 8'395 |
| Sep 2023 | 1'397'603 | 9.83 | 2'583 | 2.22 | 4.74 | 5'531 | 8'114 |
| Aug 2023 | 1'400'186 | 9.67 | 2'583 | 2.21 | 4.74 | 5'541 | 8'124 |
| Jul 2023 | 1'402'769 | 9.50 | 2'583 | 2.21 | 4.74 | 5'551 | 8'134 |
| Jun 2023 | 1'405'352 | 9.33 | 2'583 | 2.21 | 4.24 | 4'975 | 7'558 |
| May 2023 | 1'407'935 | 9.17 | 2'583 | 2.20 | 4.24 | 4'984 | 7'567 |
| Apr 2023 | 1'410'518 | 9.00 | 2'583 | 2.20 | 4.24 | 4'993 | 7'576 |
| Mar 2023 | 1'413'101 | 8.83 | 2'583 | 2.19 | 3.59 | 4'235 | 6'818 |
| Feb 2023 | 1'415'684 | 8.67 | 2'583 | 2.19 | 3.59 | 4'243 | 6'826 |
| Jan 2023 | 1'418'267 | 8.50 | 2'583 | 2.19 | 3.59 | 4'251 | 6'834 |
| Dec 2022 | 1'420'850 | 8.33 | 2'583 | 2.18 | 3.59 | 4'258 | 6'841 |
| Nov 2022 | 1'423'433 | 8.17 | 2'583 | 2.18 | 3.59 | 4'266 | 6'849 |
| Sep 2022 | 1'426'016 | 8.00 | 2'583 | 2.17 | 3.59 | 4'416 | 6'999 |
| Aug 2022 | 1'428'599 | 7.83 | 2'583 | 2.17 | 1.14 | 1'360 | 3'943 |
| Jul 2022 | 1'431'182 | 7.67 | 2'583 | 2.17 | 1.14 | 1'362 | 3'945 |
| Jun 2022 | 1'433'765 | 7.50 | 2'583 | 2.16 | 1.14 | 1'365 | 3'948 |
| May 2022 | 1'436'348 | 7.33 | 2'583 | 2.16 | 1.14 | 1'367 | 3'950 |
| Apr 2022 | 1'438'931 | 7.17 | 2'583 | 2.15 | 1.14 | 1'369 | 3'952 |
| Mar 2022 | 1'441'514 | 7.00 | 2'583 | 2.15 | 1.14 | 1'372 | 3'955 |
| Feb 2022 | 1'444'097 | 6.83 | 2'583 | 2.15 | 1.14 | 1'466 | 4'049 |
| Jan 2022 | 1'446'680 | 6.67 | 2'583 | 2.14 | 1.14 | 1'285 | 3'868 |
| Dec 2021 | 1'449'263 | 6.50 | 2'583 | 2.14 | 1.14 | 1'379 | 3'962 |
| Nov 2021 | 1'451'846 | 6.33 | 2'583 | 2.13 | 1.14 | 1'382 | 3'965 |
| Oct 2021 | 1'454'429 | 6.17 | 2'583 | 2.13 | 1.14 | 1'384 | 3'967 |
| Sep 2021 | 1'457'012 | 6.00 | 2'583 | 2.13 | 1.14 | 1'387 | 3'970 |
| Aug 2021 | 1'459'595 | 5.83 | 2'583 | 2.12 | 1.35 | 1'645 | 4'228 |
| Jul 2021 | 1'462'178 | 5.67 | 2'583 | 2.12 | 1.35 | 1'648 | 4'231 |
| Jun 2021 | 1'464'761 | 5.50 | 2'583 | 2.12 | 1.35 | 1'651 | 4'234 |
| May 2021 | 1'467'344 | 5.33 | 2'583 | 2.11 | 1.35 | 1'654 | 4'237 |
| Apr 2021 | 1'469'927 | 5.17 | 2'583 | 2.11 | 1.35 | 1'657 | 4'240 |
| Mar 2021 | 1'472'510 | 5.00 | 2'583 | 2.10 | 1.35 | 1'659 | 4'242 |
| Feb 2021 | 1'475'093 | 4.83 | 2'583 | 2.10 | 1.35 | 1'773 | 4'356 |
| Jan 2021 | 1'477'676 | 4.67 | 2'583 | 2.10 | 1.35 | 1'554 | 4'137 |
| Dec 2020 | 1'480'259 | 4.50 | 2'583 | 2.09 | 1.35 | 1'668 | 4'251 |
| Nov 2020 | 1'482'842 | 4.33 | 2'583 | 2.09 | 1.35 | 1'671 | 4'254 |
| Oct 2020 | 1'485'425 | 4.17 | 2'583 | 2.09 | 1.35 | 1'674 | 4'257 |
| Sep 2020 | 1'488'008 | 4.00 | 2'583 | 2.08 | 1.35 | 1'677 | 4'260 |
| Aug 2020 | 1'490'591 | 3.83 | 2'583 | 2.08 | 1.35 | 1'680 | 4'263 |
| Jul 2020 | 1'493'174 | 3.67 | 2'583 | 2.08 | 1.35 | 1'683 | 4'266 |
| Jun 2020 | 1'495'757 | 3.50 | 2'583 | 2.07 | 1.35 | 1'686 | 4'269 |
| May 2020 | 1'498'340 | 3.33 | 2'583 | 2.07 | 1.35 | 1'689 | 4'272 |
| Apr 2020 | 1'500'923 | 3.17 | 2'583 | 2.07 | 1.35 | 1'691 | 4'274 |
| Mar 2020 | 1'503'506 | 3.00 | 2'583 | 2.06 | 1.35 | 1'694 | 4'277 |
| Feb 2020 | 1'506'089 | 2.83 | 2'583 | 2.06 | 1.35 | 1'754 | 4'337 |
| Jan 2020 | 1'508'672 | 2.67 | 2'583 | 2.05 | 1.35 | 1'643 | 4'226 |
| Dec 2019 | 1'511'255 | 2.50 | 2'583 | 2.05 | 1.35 | 1'703 | 4'286 |
| Nov 2019 | 1'513'838 | 2.33 | 2'583 | 2.05 | 1.35 | 1'706 | 4'289 |
| Oct 2019 | 1'516'421 | 2.17 | 2'583 | 2.04 | 1.35 | 1'709 | 4'292 |
| Sep 2019 | 1'519'004 | 2.00 | 2'583 | 2.04 | 1.35 | 1'712 | 4'295 |
| Aug 2019 | 1'521'587 | 1.83 | 2'583 | 2.04 | 1.35 | 1'715 | 4'298 |
| Jul 2019 | 1'524'170 | 1.67 | 2'583 | 2.03 | 1.35 | 1'718 | 4'301 |
| Jun 2019 | 1'526'753 | 1.50 | 2'583 | 2.03 | 1.35 | 1'721 | 4'304 |
| May 2019 | 1'529'336 | 1.33 | 2'583 | 2.03 | 1.35 | 1'723 | 4'306 |
| Apr 2019 | 1'531'919 | 1.17 | 2'583 | 2.02 | 1.35 | 1'726 | 4'309 |
| Mar 2019 | 1'534'502 | 1.00 | 2'583 | 2.02 | 1.35 | 1'729 | 4'312 |
| Feb 2019 | 1'537'085 | 0.83 | 2'583 | 2.02 | 1.35 | 1'848 | 4'431 |
| Jan 2019 | 1'539'668 | 0.67 | 2'583 | 2.01 | 1.35 | 1'619 | 4'202 |
| Dec 2018 | 1'542'251 | 0.50 | 2'583 | 2.01 | 1.35 | 1'738 | 4'321 |
| Nov 2018 | 1'544'834 | 0.33 | 2'583 | 2.01 | 1.35 | 1'741 | 4'324 |
| Oct 2018 | 1'547'417 | 0.17 | 2'583 | 2.00 | 1.35 | 2'790 | 5'373 |
| Month | Percentile | Estimated value | Vinstskatt | Pengar tillbaka |
|---|---|---|---|---|
| 75 | Ref | 2'000'000 | 0 | 641'142 |
| 75 | 10% | 1'861'848 | 0 | 502'990 |
| 75 | 15% | 1'867'764 | 0 | 508'906 |
| 75 | 20% | 1'873'680 | 0 | 514'822 |
| 75 | 25% | 1'900'260 | 0 | 541'402 |
| 75 | 30% | 1'926'840 | 0 | 567'982 |
| 75 | 35% | 1'953'420 | 0 | 594'562 |
| 75 | 40% | 1'980'000 | 0 | 621'142 |
| 75 | 45% | 1'992'504 | 0 | 633'646 |
| 75 | 50% | 2'005'008 | 0 | 646'150 |
| 75 | 55% | 2'017'512 | 0 | 658'654 |
| 75 | 60% | 2'030'016 | 0 | 671'158 |
*Predictions are based on the 6 sold similar apartments in the last 18 months, assuming 30% tax on the gain) |
||||